Pan Coin Emission Rate version 2
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAG
1
Pan Economics Projections
2
values in yellow are assumptions, others are calculated
3
Initial Coin Distribution (ICD)
values in blue are calculated key outcomes
4
ICD amount1,000
5
Annual ICD amount decline 2020-204010.00%
6
Annual ICD amount decline 2041-21005.00%
7
ICD fixed amount 2101-21505
8
Number of Annual ICDs 2101-21505,000,000
9
ICD fixed amount 2151-1
10
Number of Annual ICDs 2151-2,000,000
11
12
Reference
13
Global Population 20187,600,000,000
14
Global Pop Growth Rate1.1%
15
Global Population 210011,200,000,000
16
17
ICDs vs PopulationCum Total ICDsWorld Pop
Pop 15+ (76%)
ICDs as % Pop 15+
18
20221,089,000,0007,954,468,9826,045,396,42618.01%
19
20273,465,487,2668,334,801,6436,334,449,24954.71%
20
20425,461,749,1669,330,845,8907,091,442,87677.02%
21
21006,570,416,06311,184,367,7218,500,119,46877.30%
22
23
Block Rewards
24
2018-2022 (5y)
25
ICDs60.00%
26
Treasury10.00%
27
Masternodes15.00%
28
Miners15.00%
29
30
2023-
31
ICDs89.00%
32
Treasury1.00%
33
Masternodes5.00%
34
Miners5.00%
35
36
Coin Supply Distribution
Treasury Coin %
Miner %
Masternode %
ICD %
37
Total Coins 20221,382,131,666,66710.00%15.00%15.00%60.00%
38
Total Coins 20272,886,919,963,9665.31%9.79%9.79%75.12%
39
Total Coins 20423,480,361,372,4634.57%8.97%8.97%77.48%
40
Total Coins 21003,531,690,508,4244.52%8.91%8.91%77.65%
41
Total Coins 21503,532,940,508,424
42
Total Coins 22003,533,040,508,424
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
Detailed Growth Projections
in Pan coinsin Pan coinsin Pan coins
93
Year
ICD Claim Growth Rate
New ICDsTotal ICDsICD AmountNew ICD CoinsMiner Reward
Masternode Reward
Treasury Reward
Total New Coins
Total CoinsNew Pop -18Total PopTot ICDs/Pop
New ICDs/NewPop
94
20180.0%500,000500,0001000.00500,000,000125,000,000125,000,00083,333,333833,333,333833,333,3337,632,819,3250.007%
95
20191000.00%5,000,0005,500,0001000.005,000,000,0001,250,000,0001,250,000,000833,333,3338,333,333,3339,166,666,6677,714,576,9230.071%
96
20201000.00%55,000,00060,500,000900.0049,500,000,00012,375,000,00012,375,000,0008,250,000,00082,500,000,00091,666,666,6677,795,482,3090.776%
97
2021500.00%302,500,000363,000,000810.00245,025,000,00061,256,250,00061,256,250,00040,837,500,000408,375,000,000500,041,666,6677,875,464,6344.609%
98
2022200.00%726,000,0001,089,000,000729.00529,254,000,000132,313,500,000132,313,500,00088,209,000,000882,090,000,0001,382,131,666,6677,954,468,98213.690%
99
202375.00%816,750,0001,905,750,000656.10535,869,675,00030,105,037,92130,105,037,9216,021,007,584602,100,758,4271,984,232,425,0948,032,487,47523.726%
100
202425.00%476,437,5002,382,187,500590.49281,331,579,37515,805,144,90915,805,144,9093,161,028,982316,102,898,1742,300,335,323,2688,109,532,82329.375%
Loading...